As of 2024-12-12, the Intrinsic Value of Denison Mines Corp (DML.TO) is
17.32 CAD. This DML.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 3.15 CAD, the upside of Denison Mines Corp is
449.70%.
The range of the Intrinsic Value is 14.15 - 22.62 CAD
17.32 CAD
Intrinsic Value
DML.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
14.15 - 22.62 |
17.32 |
449.7% |
| DCF (Growth 10y) |
15.88 - 25.01 |
19.31 |
513.1% |
| DCF (EBITDA 5y) |
15.71 - 19.44 |
17.47 |
454.6% |
| DCF (EBITDA 10y) |
16.97 - 22.43 |
19.45 |
517.3% |
| Fair Value |
0.81 - 0.81 |
0.81 |
-74.43% |
| P/E |
0.56 - 4.88 |
1.95 |
-38.2% |
| EV/EBITDA |
2.18 - 4.69 |
3.39 |
7.6% |
| EPV |
(0.15) - (0.27) |
(0.21) |
-106.7% |
| DDM - Stable |
0.20 - 0.42 |
0.31 |
-90.2% |
| DDM - Multi |
3.57 - 6.23 |
4.57 |
44.9% |
DML.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,811.75 |
| Beta |
2.79 |
| Outstanding shares (mil) |
892.62 |
| Enterprise Value (mil) |
2,705.81 |
| Market risk premium |
5.10% |
| Cost of Equity |
9.69% |
| Cost of Debt |
5.00% |
| WACC |
9.69% |